The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 16.58 USD. With the latest stock price at 47.06 USD, the upside of Vicor Corp based on DCF is -64.8%.
Based on the latest price of 47.06 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 64.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.5% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.97 - 29.22 | 16.58 |
| Upside | -72.4% - -37.9% | -64.8% |